Geschatte realtime
Tradegate
13:08:48 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,48
EUR
|
+0,36%
|
|
+0,18%
|
+48,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.828
|
4.823
|
7.293
|
4.642
|
7.731
|
11.431
|
-
|
-
|
Bedrijfswaarde
1 |
6.554
|
5.217
|
7.297
|
5.123
|
7.770
|
11.400
|
11.072
|
10.828
|
K/w-verhouding
|
26,6
x
|
35,4
x
|
37,5
x
|
-71,5
x
|
29,8
x
|
24
x
|
20,8
x
|
18,2
x
|
Dividendrendement
|
4,87%
|
2,45%
|
1,94%
|
3,3%
|
2,44%
|
2,17%
|
2,48%
|
2,84%
|
Marktkapitalisatie/omzet
|
1,13
x
|
1,05
x
|
1,53
x
|
0,79
x
|
1,29
x
|
1,72
x
|
1,55
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,13
x
|
1,53
x
|
0,88
x
|
1,29
x
|
1,71
x
|
1,5
x
|
1,37
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
11,6
x
|
14,1
x
|
8,71
x
|
11,3
x
|
13,4
x
|
11,5
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
56,5
x
|
9,33
x
|
12,4
x
|
-23
x
|
11,5
x
|
31,8
x
|
25,3
x
|
22,7
x
|
FCF Yield
|
1,77%
|
10,7%
|
8,07%
|
-4,35%
|
8,66%
|
3,15%
|
3,95%
|
4,41%
|
Price to Book
|
2,43
x
|
2,21
x
|
3,15
x
|
2,17
x
|
3,47
x
|
4,58
x
|
4,04
x
|
3,53
x
|
Aantal aandelen (in duizenden)
|
591.723
|
591.723
|
590.023
|
590.023
|
589.023
|
589.081
|
-
|
-
|
Referentieprijs
2 |
9,850
|
8,150
|
12,36
|
7,868
|
13,12
|
19,40
|
19,40
|
19,40
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.170
|
4.604
|
4.778
|
5.842
|
6.015
|
6.656
|
7.375
|
7.925
|
EBITDA
1 |
637
|
449
|
519
|
588
|
690
|
853,1
|
961,5
|
1.044
|
Bedrijfsresultaat (EBIT)
1 |
457
|
275
|
357
|
325
|
497
|
705,3
|
806,6
|
898,9
|
Operationele Marge
|
8,84%
|
5,97%
|
7,47%
|
5,56%
|
8,26%
|
10,6%
|
10,94%
|
11,34%
|
Resultaat voor belastingen (EBT)
1 |
315
|
191
|
296
|
-32
|
364
|
669,7
|
785
|
885,3
|
Nettowinst (verlies)
1 |
217
|
134
|
194
|
-65
|
258
|
487,2
|
572,4
|
647,1
|
Nettomarge
|
4,2%
|
2,91%
|
4,06%
|
-1,11%
|
4,29%
|
7,32%
|
7,76%
|
8,16%
|
WPA
2 |
0,3700
|
0,2300
|
0,3300
|
-0,1100
|
0,4400
|
0,8078
|
0,9333
|
1,067
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
358,8
|
437
|
477,8
|
FCF-marge
|
2,24%
|
12,14%
|
12,33%
|
-3,82%
|
11,19%
|
5,39%
|
5,93%
|
6,03%
|
Kasstroomconversie (ebitda)
|
18,21%
|
124,5%
|
113,49%
|
-
|
97,54%
|
42,06%
|
45,45%
|
45,75%
|
Kasstroomconversie (nettowinst)
|
53,46%
|
417,16%
|
303,61%
|
-
|
260,85%
|
73,65%
|
76,34%
|
73,84%
|
Dividend per aandeel
2 |
0,4800
|
0,2000
|
0,2400
|
0,2600
|
0,3200
|
0,4203
|
0,4820
|
0,5502
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.597
|
1.231
|
1.407
|
1.433
|
1.770
|
1.465
|
1.454
|
1.452
|
1.644
|
1.321
|
1.585
|
1.719
|
2.031
|
1.434
|
1.697
|
EBITDA
1 |
198
|
187
|
119
|
133
|
149
|
121
|
189
|
159
|
222
|
167
|
197,1
|
215,9
|
283,1
|
116,1
|
134,6
|
Bedrijfsresultaat (EBIT)
1 |
158
|
65
|
85
|
82
|
93
|
88
|
108
|
125
|
177
|
132
|
158,1
|
175,7
|
241,6
|
-
|
-
|
Operationele Marge
|
9,89%
|
5,28%
|
6,04%
|
5,72%
|
5,25%
|
6,01%
|
7,43%
|
8,61%
|
10,77%
|
9,99%
|
9,97%
|
10,22%
|
11,9%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
134
|
-147
|
72
|
7
|
35
|
84
|
53
|
107
|
120
|
118
|
153,7
|
165,7
|
232,7
|
141,9
|
190,8
|
Nettowinst (verlies)
1 |
84
|
-143
|
51
|
-1
|
28
|
55
|
27
|
81
|
94
|
85
|
110,8
|
120,2
|
164,8
|
106,3
|
143,5
|
Nettomarge
|
5,26%
|
-11,62%
|
3,62%
|
-0,07%
|
1,58%
|
3,75%
|
1,86%
|
5,58%
|
5,72%
|
6,43%
|
6,99%
|
6,99%
|
8,11%
|
7,41%
|
8,46%
|
WPA
2 |
0,1400
|
-0,2400
|
0,0900
|
-
|
0,0500
|
0,0900
|
0,0500
|
0,1400
|
0,1600
|
0,1400
|
0,1887
|
0,2112
|
0,2848
|
0,1793
|
0,2451
|
Dividend per aandeel
2 |
0,1400
|
-
|
-
|
-
|
0,2600
|
0,1300
|
-
|
-
|
0,1900
|
-
|
0,2250
|
-
|
0,4000
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
28-04-22
|
21-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
21-07-23
|
31-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
726
|
394
|
4
|
481
|
39
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
31,1
|
359
|
603
|
Hefboom (schuld/ebitda)
|
1,14
x
|
0,8775
x
|
0,007707
x
|
0,818
x
|
0,0565
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
116
|
559
|
589
|
-223
|
673
|
359
|
437
|
478
|
ROE (netto-inkomsten/eigen vermogen)
|
9%
|
5,8%
|
8,6%
|
-2,6%
|
12,3%
|
20,3%
|
21,2%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
3,48%
|
2,12%
|
3,04%
|
-0,99%
|
3,85%
|
6,62%
|
7,09%
|
7,72%
|
Totale activa
1 |
6.228
|
6.315
|
6.378
|
6.565
|
6.705
|
7.357
|
8.079
|
8.383
|
Nettoactief per aandeel
2 |
4,050
|
3,680
|
3,920
|
3,620
|
3,780
|
4,230
|
4,800
|
5,490
|
Cashflow per aandeel
2 |
0,4000
|
1,170
|
1,240
|
-0,1100
|
1,390
|
0,9600
|
1,250
|
1,330
|
Capex
1 |
116
|
122
|
142
|
161
|
149
|
162
|
159
|
175
|
Capex/omzet
|
2,24%
|
2,65%
|
2,97%
|
2,76%
|
2,48%
|
2,43%
|
2,15%
|
2,21%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
28-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
19,4
EUR Gemiddelde koersdoel
16,33
EUR Spread / Gemiddelde doel -15,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +48,08% | 12,4 mld. | | +14,72% | 87,27 mld. | | +13,84% | 67,41 mld. | | +18,96% | 37,12 mld. | | +21,90% | 33,8 mld. | | +5,64% | 27,3 mld. | | +6,08% | 26,81 mld. | | -0,07% | 25,9 mld. | | +18,09% | 24,96 mld. | | +2,85% | 22,38 mld. |
Industriële machines & uitrusting - Andere
|